	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,068	£10,219	£10,474	£10,736	£11,058	£52,556
Total Expenses	£9,043	£9,070	£9,106	£9,143	£9,186	£45,548
Profit Before Tax	£1,025	£1,149	£1,369	£1,593	£1,872	£7,009
Profit After Tax	£830	£931	£1,109	£1,291	£1,517	£5,677
Change In Property Value	£4,749	£4,867	£8,980	£11,470	£13,201	£43,268
Net Return	£5,579	£5,798	£10,089	£12,761	£14,718	£48,945
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	22%	25%	84%